XML 66 R46.htm IDEA: XBRL DOCUMENT v3.23.2
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - CIK0001853021 Metals Acquisition Corp [Member] - USD ($)
3 Months Ended 10 Months Ended 12 Months Ended
Mar. 31, 2023
Mar. 31, 2022
Dec. 31, 2021
Dec. 31, 2022
Cash flows from Operating Activities:        
Net loss $ (5,227,142) $ (5,848,813) $ 10,815,018 $ (4,742,618)
Adjustments to reconcile net loss to net cash used in operating activities:        
Interest earned on marketable securities held in Trust Account (2,848,650) (17,414) (7,819) (3,753,097)
Change in fair value of warrants 3,447,505 4,496,199 (14,982,447) (1,477,374)
Interest expense 40,842      
Change in fair value of conversion option       (7,200)
Formation costs paid by sponsor in exchange for issuance of Class B ordinary shares     6,894  
Offering expenses related to warrant issuance     1,984,130  
Excess value of Private Placement Warrants     1,066,666  
Stock compensation expense       224,250
Amortization of discount on convertible promissory note       8,000
Changes in operating assets and liabilities:        
Prepaid expenses 8,755 22,996 (527,259) 325,984
Other receivable (11,861)     (53,200)
Accrued expenses and accounts payable 538,242 768,735   (145,362)
Due to related party 22,570      
Deferred liabilities 3,021,100     6,721,861
Accrued offering costs and expenses     604,474  
Net cash used in operating activities (1,008,639) (578,297) (1,040,343) (2,898,756)
Cash Flows from Investing Activities:        
Investment held in Trust Account     (265,147,800)  
Net cash used in investing activities     (265,147,800)  
Cash flows from Financing Activities:        
Proceeds from promissory note - related party 701,400     786,096
Proceeds from convertible promissory note - related party 300,000     1,200,000
Proceeds from Initial Public Offering, net of underwriters' fees     259,844,844  
Proceeds from private placement     8,302,958  
Advances from related parties     150,000  
Payments to related parties     (150,000)  
Payments of offering costs     (1,004,685)  
Net cash provided by financing activities 1,001,400   267,143,117 1,986,096
Net Change in Cash (7,239) (578,297) 954,974 (912,660)
Cash, beginning of the period 42,314 954,974   954,974
Cash, end of the period 35,075 376,677 954,974 42,314
Supplemental disclosure of noncash investing and financing activities:        
Remeasurement of Class A ordinary shares subject to possible redemption 2,848,650 $ 25,233 38,782,274 3,760,916
Private warrants issued upon conversion of related party promissory note 101,960     480,000
Deferred financing costs included in accrued expenses 947,037     728,745
Capital contributed on settlement of related party note $ 198,040     $ 720,800
Deferred underwriting commissions charged to additional paid in capital     9,280,173  
Fair value of capital contribution by Sponsor to Anchor Investors     11,107,653  
Forfeiture of 558,805 founder shares     56  
Deferred offering costs paid by Sponsor in exchange for issuance of Class B ordinary shares     18,104  
Initial classification of warrant liability     $ 23,422,455